[OGAWA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -101.63%
YoY- -260.71%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 154,585 120,048 79,296 38,235 155,952 108,250 71,186 67.93%
PBT 9,933 2,503 2,479 121 8,376 3,192 1,317 286.01%
Tax -3,524 -1,524 -856 -256 -85 -1,025 -869 154.95%
NP 6,409 979 1,623 -135 8,291 2,167 448 492.18%
-
NP to SH 6,409 979 1,623 -135 8,291 2,167 448 492.18%
-
Tax Rate 35.48% 60.89% 34.53% 211.57% 1.01% 32.11% 65.98% -
Total Cost 148,176 119,069 77,673 38,370 147,661 106,083 70,738 63.93%
-
Net Worth 67,210 62,082 62,515 65,045 64,792 58,664 58,118 10.20%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,600 - - - 3,599 - - -
Div Payout % 56.18% - - - 43.42% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 67,210 62,082 62,515 65,045 64,792 58,664 58,118 10.20%
NOSH 120,018 119,390 120,222 122,727 119,985 119,723 121,081 -0.58%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.15% 0.82% 2.05% -0.35% 5.32% 2.00% 0.63% -
ROE 9.54% 1.58% 2.60% -0.21% 12.80% 3.69% 0.77% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 128.80 100.55 65.96 31.15 129.98 90.42 58.79 68.92%
EPS 5.34 0.82 1.35 -0.11 6.91 1.81 0.37 495.68%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.56 0.52 0.52 0.53 0.54 0.49 0.48 10.85%
Adjusted Per Share Value based on latest NOSH - 122,727
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 120.96 93.94 62.05 29.92 122.03 84.71 55.70 67.93%
EPS 5.02 0.77 1.27 -0.11 6.49 1.70 0.35 493.21%
DPS 2.82 0.00 0.00 0.00 2.82 0.00 0.00 -
NAPS 0.5259 0.4858 0.4892 0.509 0.507 0.459 0.4548 10.19%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.32 0.365 0.36 0.42 0.34 0.35 0.34 -
P/RPS 0.25 0.36 0.55 1.35 0.26 0.39 0.58 -43.02%
P/EPS 5.99 44.51 26.67 -381.82 4.92 19.34 91.89 -83.88%
EY 16.69 2.25 3.75 -0.26 20.32 5.17 1.09 519.71%
DY 9.38 0.00 0.00 0.00 8.82 0.00 0.00 -
P/NAPS 0.57 0.70 0.69 0.79 0.63 0.71 0.71 -13.65%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 08/06/11 25/02/11 25/11/10 20/08/10 13/05/10 25/02/10 -
Price 0.32 0.33 0.37 0.44 0.44 0.36 0.36 -
P/RPS 0.25 0.33 0.56 1.41 0.34 0.40 0.61 -44.91%
P/EPS 5.99 40.24 27.41 -400.00 6.37 19.89 97.30 -84.48%
EY 16.69 2.48 3.65 -0.25 15.70 5.03 1.03 543.61%
DY 9.38 0.00 0.00 0.00 6.82 0.00 0.00 -
P/NAPS 0.57 0.63 0.71 0.83 0.81 0.73 0.75 -16.76%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment